Highlights

[LUXCHEM] YoY TTM Result on 2015-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 22-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     29.65%    YoY -     80.93%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 814,087 806,683 701,550 686,754 603,523 524,936 496,918 8.57%
  YoY % 0.92% 14.99% 2.15% 13.79% 14.97% 5.64% -
  Horiz. % 163.83% 162.34% 141.18% 138.20% 121.45% 105.64% 100.00%
PBT 49,881 55,775 59,079 54,396 29,578 26,170 29,242 9.30%
  YoY % -10.57% -5.59% 8.61% 83.91% 13.02% -10.51% -
  Horiz. % 170.58% 190.74% 202.03% 186.02% 101.15% 89.49% 100.00%
Tax -12,232 -14,791 -15,394 -14,801 -7,748 -6,776 -7,285 9.02%
  YoY % 17.30% 3.92% -4.01% -91.03% -14.34% 6.99% -
  Horiz. % 167.91% 203.03% 211.31% 203.17% 106.36% 93.01% 100.00%
NP 37,649 40,984 43,685 39,595 21,830 19,394 21,957 9.40%
  YoY % -8.14% -6.18% 10.33% 81.38% 12.56% -11.67% -
  Horiz. % 171.47% 186.66% 198.96% 180.33% 99.42% 88.33% 100.00%
NP to SH 37,978 40,747 43,499 39,735 21,962 19,648 22,037 9.49%
  YoY % -6.80% -6.33% 9.47% 80.93% 11.78% -10.84% -
  Horiz. % 172.34% 184.90% 197.39% 180.31% 99.66% 89.16% 100.00%
Tax Rate 24.52 % 26.52 % 26.06 % 27.21 % 26.20 % 25.89 % 24.91 % -0.26%
  YoY % -7.54% 1.77% -4.23% 3.85% 1.20% 3.93% -
  Horiz. % 98.43% 106.46% 104.62% 109.23% 105.18% 103.93% 100.00%
Total Cost 776,438 765,699 657,865 647,159 581,693 505,542 474,961 8.53%
  YoY % 1.40% 16.39% 1.65% 11.25% 15.06% 6.44% -
  Horiz. % 163.47% 161.21% 138.51% 136.26% 122.47% 106.44% 100.00%
Net Worth 282,432 255,871 75,999 191,780 155,707 129,934 137,487 12.74%
  YoY % 10.38% 236.68% -60.37% 23.17% 19.84% -5.49% -
  Horiz. % 205.42% 186.10% 55.28% 139.49% 113.25% 94.51% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 19,203 19,317 18,917 17,051 11,685 10,396 11,114 9.54%
  YoY % -0.59% 2.11% 10.94% 45.93% 12.39% -6.46% -
  Horiz. % 172.78% 173.80% 170.20% 153.42% 105.13% 93.54% 100.00%
Div Payout % 50.57 % 47.41 % 43.49 % 42.91 % 53.21 % 52.91 % 50.44 % 0.04%
  YoY % 6.67% 9.01% 1.35% -19.36% 0.57% 4.90% -
  Horiz. % 100.26% 93.99% 86.22% 85.07% 105.49% 104.90% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 282,432 255,871 75,999 191,780 155,707 129,934 137,487 12.74%
  YoY % 10.38% 236.68% -60.37% 23.17% 19.84% -5.49% -
  Horiz. % 205.42% 186.10% 55.28% 139.49% 113.25% 94.51% 100.00%
NOSH 855,857 825,391 271,425 262,712 259,512 129,934 130,940 36.72%
  YoY % 3.69% 204.09% 3.32% 1.23% 99.73% -0.77% -
  Horiz. % 653.62% 630.35% 207.29% 200.63% 198.19% 99.23% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.62 % 5.08 % 6.23 % 5.77 % 3.62 % 3.69 % 4.42 % 0.74%
  YoY % -9.06% -18.46% 7.97% 59.39% -1.90% -16.52% -
  Horiz. % 104.52% 114.93% 140.95% 130.54% 81.90% 83.48% 100.00%
ROE 13.45 % 15.92 % 57.24 % 20.72 % 14.10 % 15.12 % 16.03 % -2.88%
  YoY % -15.52% -72.19% 176.25% 46.95% -6.75% -5.68% -
  Horiz. % 83.91% 99.31% 357.08% 129.26% 87.96% 94.32% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 95.12 97.73 258.47 261.41 232.56 404.00 379.50 -20.59%
  YoY % -2.67% -62.19% -1.12% 12.41% -42.44% 6.46% -
  Horiz. % 25.06% 25.75% 68.11% 68.88% 61.28% 106.46% 100.00%
EPS 4.44 4.94 16.03 15.12 8.46 15.12 16.83 -19.91%
  YoY % -10.12% -69.18% 6.02% 78.72% -44.05% -10.16% -
  Horiz. % 26.38% 29.35% 95.25% 89.84% 50.27% 89.84% 100.00%
DPS 2.25 2.34 6.97 6.50 4.50 8.00 8.50 -19.86%
  YoY % -3.85% -66.43% 7.23% 44.44% -43.75% -5.88% -
  Horiz. % 26.47% 27.53% 82.00% 76.47% 52.94% 94.12% 100.00%
NAPS 0.3300 0.3100 0.2800 0.7300 0.6000 1.0000 1.0500 -17.54%
  YoY % 6.45% 10.71% -61.64% 21.67% -40.00% -4.76% -
  Horiz. % 31.43% 29.52% 26.67% 69.52% 57.14% 95.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 894,412
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 91.02 90.19 78.44 76.78 67.48 58.69 55.56 8.57%
  YoY % 0.92% 14.98% 2.16% 13.78% 14.98% 5.63% -
  Horiz. % 163.82% 162.33% 141.18% 138.19% 121.45% 105.63% 100.00%
EPS 4.25 4.56 4.86 4.44 2.46 2.20 2.46 9.54%
  YoY % -6.80% -6.17% 9.46% 80.49% 11.82% -10.57% -
  Horiz. % 172.76% 185.37% 197.56% 180.49% 100.00% 89.43% 100.00%
DPS 2.15 2.16 2.12 1.91 1.31 1.16 1.24 9.60%
  YoY % -0.46% 1.89% 10.99% 45.80% 12.93% -6.45% -
  Horiz. % 173.39% 174.19% 170.97% 154.03% 105.65% 93.55% 100.00%
NAPS 0.3158 0.2861 0.0850 0.2144 0.1741 0.1453 0.1537 12.75%
  YoY % 10.38% 236.59% -60.35% 23.15% 19.82% -5.47% -
  Horiz. % 205.47% 186.14% 55.30% 139.49% 113.27% 94.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.5200 0.7550 1.4700 1.6600 0.8200 1.2900 1.2500 -
P/RPS 0.55 0.77 0.57 0.64 0.35 0.32 0.33 8.88%
  YoY % -28.57% 35.09% -10.94% 82.86% 9.38% -3.03% -
  Horiz. % 166.67% 233.33% 172.73% 193.94% 106.06% 96.97% 100.00%
P/EPS 11.72 15.29 9.17 10.98 9.69 8.53 7.43 7.89%
  YoY % -23.35% 66.74% -16.48% 13.31% 13.60% 14.80% -
  Horiz. % 157.74% 205.79% 123.42% 147.78% 130.42% 114.80% 100.00%
EY 8.53 6.54 10.90 9.11 10.32 11.72 13.46 -7.32%
  YoY % 30.43% -40.00% 19.65% -11.72% -11.95% -12.93% -
  Horiz. % 63.37% 48.59% 80.98% 67.68% 76.67% 87.07% 100.00%
DY 4.33 3.10 4.74 3.92 5.49 6.20 6.80 -7.24%
  YoY % 39.68% -34.60% 20.92% -28.60% -11.45% -8.82% -
  Horiz. % 63.68% 45.59% 69.71% 57.65% 80.74% 91.18% 100.00%
P/NAPS 1.58 2.44 5.25 2.27 1.37 1.29 1.19 4.84%
  YoY % -35.25% -53.52% 131.28% 65.69% 6.20% 8.40% -
  Horiz. % 132.77% 205.04% 441.18% 190.76% 115.13% 108.40% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 15/02/19 14/02/18 16/02/17 22/02/16 18/02/15 21/02/14 19/02/13 -
Price 0.5400 0.7300 1.6100 1.8200 0.9050 1.4400 1.2200 -
P/RPS 0.57 0.75 0.62 0.70 0.39 0.36 0.32 10.10%
  YoY % -24.00% 20.97% -11.43% 79.49% 8.33% 12.50% -
  Horiz. % 178.12% 234.38% 193.75% 218.75% 121.88% 112.50% 100.00%
P/EPS 12.17 14.79 10.05 12.03 10.69 9.52 7.25 9.01%
  YoY % -17.71% 47.16% -16.46% 12.54% 12.29% 31.31% -
  Horiz. % 167.86% 204.00% 138.62% 165.93% 147.45% 131.31% 100.00%
EY 8.22 6.76 9.95 8.31 9.35 10.50 13.79 -8.26%
  YoY % 21.60% -32.06% 19.74% -11.12% -10.95% -23.86% -
  Horiz. % 59.61% 49.02% 72.15% 60.26% 67.80% 76.14% 100.00%
DY 4.17 3.21 4.33 3.57 4.98 5.56 6.97 -8.20%
  YoY % 29.91% -25.87% 21.29% -28.31% -10.43% -20.23% -
  Horiz. % 59.83% 46.05% 62.12% 51.22% 71.45% 79.77% 100.00%
P/NAPS 1.64 2.35 5.75 2.49 1.51 1.44 1.16 5.94%
  YoY % -30.21% -59.13% 130.92% 64.90% 4.86% 24.14% -
  Horiz. % 141.38% 202.59% 495.69% 214.66% 130.17% 124.14% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

452  233  544  769 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.27+0.01 
 ARMADA 0.385+0.02 
 HSI-H6S 0.075-0.08 
 GPACKET-WB 0.295+0.005 
 OPCOM 0.775+0.055 
 HSI-C7F 0.315+0.085 
 EKOVEST 0.81+0.005 
 SEACERA 0.20-0.06 
 MNC 0.025-0.005 
 NETX 0.02+0.005 
Partners & Brokers